Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Emerald Resources
www: emeraldresources.com.au     email: info@emeraldresources.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD
OTCMKTS:EOGSF USD

Description

Emerald Resources are a gold focused junior, late stage development company with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$59.51M which is a rise of roughly 4% over the last ten months. As of 09/29/2018 they have no debt and ~A$0.7M cash. They have 2,111M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $56.98M $59.51M 09/29/2018 $2.53M
Total Assets: $26.22M $24.58M 09/29/2018 $-1.65M
Total Liabilities: $0.60M $0.56M 09/29/2018 $-0.04M
Current Assets: $1.35M $1.26M 09/29/2018 $-0.08M
Current Liabilities: $0.60M $0.56M 09/29/2018 $-0.04M
Total Debt: $0.00M $0.00M 09/29/2018 $0.00M
Cash: $0.75M $0.70M 09/29/2018 $-0.05M
Enterprise Value: $56.23M $58.81M 11/12/1971 $2.58M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/29/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/29/2018 0.00%
Misc 09/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 2,111,000,000 2,111,000,000 09/29/2018 0
Shares (FD): 2,173,000,000 2,173,000,000 09/29/2018 0
Insider Ownership: n/a 40% 09/29/2018 40%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/29/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/29/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/29/2018 0
Initial CapEx (Outstanding): $90.00M
157.94% of Mkt.Cap		 $90.00M
151.23% of Mkt.Cap 		09/29/2018 $0.00M
Funding Option: n/a n/a 09/29/2018 n/a
Documentation: none FS 09/29/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/29/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 09/29/2018 0.00M
Measured & Indicated: 1.00M 1.00M 09/29/2018 0.00M
Inferred: 0.10M 0.10M 09/29/2018 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 09/29/2018 0.00M
Measured & Indicated: 0.83M 0.83M 09/29/2018 0.00M
Inferred: 0.04M 0.04M 09/29/2018 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/29/2018 $0.00
Extra Operating Cost: n/a n/a 09/29/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 09/29/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 09/29/2018 0.00M
Annual Production: 90,000oz. 90,000oz. 09/29/2018 0oz.
Cash Cost: $700 $700 09/29/2018 $0
Extra Operating Cost: $400 $400 09/29/2018 $0
SILVER 09/29/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/29/2018 0.00M
Measured & Indicated: n/a n/a 09/29/2018 0.00M
Inferred: n/a n/a 09/29/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/29/2018 0.00M
Measured & Indicated: n/a n/a 09/29/2018 0.00M
Inferred: n/a n/a 09/29/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/29/2018 $0.00
Extra Operating Cost: n/a n/a 09/29/2018 $0.00
Average Grade: n/a n/a 09/29/2018 n/a
Recovery Rate: n/a n/a 09/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/29/2018 0.00M
Annual Production: n/a n/a 09/29/2018 n/a
Cash Cost: n/a n/a 09/29/2018 n/a
Extra Operating Cost: n/a n/a 09/29/2018 n/a

Property

Last Analysis Data  (09/29/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable		 09/29/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.02M
Maximum Profit (Gold): $49.37M $173.29M n/a $123.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.37M $173.29M n/a $123.91M
Max Profit / Current MCap: 0.866 2.912 n/a 2.045
Max Profit Per Share (Gold): $0.02 $0.08 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.08 n/a $0.06
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD Mkt. Cap / Gold Eq.: $74.49 $77.79 n/a $3.31
FD Mkt. Cap / Silver Eq.: $0.91 $0.87 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.25% 5.46% n/a -0.78%
Measured &
Indicated		 09/29/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.88M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.56M
Maximum Profit (Gold): $53.76M $188.69M n/a $134.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $53.76M $188.69M n/a $134.93M
Max Profit / Current MCap: 0.943 3.171 n/a 2.227
Max Profit Per Share (Gold): $0.02 $0.09 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.09 n/a $0.06
Total Free Profit Per Share: $0.00 $0.05 n/a $0.05
FD Mkt. Cap / Gold Eq.: $68.41 $71.44 n/a $3.04
FD Mkt. Cap / Silver Eq.: $0.84 $0.80 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.74% 5.02% n/a -0.72%

Reserves &
Resources		 09/29/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.89M
Maximum Profit (Gold): $56.50M $198.32M n/a $141.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.50M $198.32M n/a $141.81M
Max Profit / Current MCap: 0.992 3.332 n/a 2.341
Max Profit Per Share (Gold): $0.03 $0.09 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.09 n/a $0.07
Total Free Profit Per Share: $0.00 $0.05 n/a $0.05
FD Mkt. Cap / Gold Eq.: $65.09 $67.97 n/a $2.89
FD Mkt. Cap / Silver Eq.: $0.80 $0.76 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.46% 4.77% n/a -0.68%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.